| Revenue | NOK 17,1M | +2% |
| EBITDA | NOK 4,8M | +144% |
| Net profit | NOK 4,5M | +138% |
| Total assets | NOK 4,4M | -46% |
| Equity | NOK -451K | +96% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 890 | 4 762 | 5 951 | 4 852 | 5 146 | 6 787 | 9 221 | 14 934 | 27 648 | 19 454 | 18 205 | 16 673 | 14 849 | 13 256 | 12 714 | 16 685 | 17 078 |
| Staff expenses | −3 401 | −3 720 | −2 960 | −5 221 | −6 643 | −7 960 | −9 185 | −8 702 | −10 768 | −11 895 | −0 | −0 | −6 901 | −7 162 | −1 679 | −3 253 | −0 |
| EBITDA | −10 998 | −8 413 | −4 981 | −9 948 | −11 339 | −14 646 | −20 712 | −30 199 | −34 937 | −27 263 | −25 492 | −27 151 | −23 699 | −24 005 | −15 949 | −10 921 | 4 823 |
| Depreciation & amort. | −9 | −16 | −28 | −46 | −99 | −116 | −78 | −47 | −47 | −40 | −50 | −564 | −225 | −27 | −24 | −18 | −368 |
| EBIT | −11 008 | −8 429 | −5 009 | −9 994 | −11 438 | −14 761 | −20 790 | −30 246 | −34 984 | −27 304 | −25 542 | −27 715 | −23 924 | −24 032 | −15 973 | −10 939 | 4 455 |
| Net financials | −83 | −384 | −472 | 785 | −1 493 | −1 273 | 310 | −679 | −240 | −190 | −1 968 | −5 080 | 2 812 | 213 | −438 | −919 | 14 |
| Profit before tax | −11 091 | −8 813 | −5 481 | −9 209 | −12 932 | −16 035 | −20 480 | −30 925 | −35 224 | −27 493 | −27 510 | −32 795 | −21 112 | −23 819 | −16 410 | −11 859 | 4 469 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −11 091 | −8 813 | −5 481 | −9 209 | −12 932 | −16 035 | −20 480 | −30 925 | −35 224 | −27 493 | −27 510 | −32 795 | −21 112 | −23 819 | −16 410 | −11 859 | 4 469 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 921 | 3 536 | 3 788 | 7 517 | 5 224 | 21 345 | 25 887 | 37 650 | 17 400 | 19 445 | 17 510 | 61 106 | 52 981 | 30 361 | 9 582 | 8 059 | 4 367 |
| Equity | −3 873 | −6 336 | −11 818 | 2 067 | −10 865 | 15 370 | 18 540 | 28 434 | 6 460 | 12 217 | −12 591 | 35 961 | 28 737 | 4 997 | −11 414 | −10 788 | −451 |
| Long-term debt | 179 | 0 | 0 | 0 | 1 765 | 1 471 | 1 176 | 882 | 588 | 294 | 0 | 15 930 | 15 402 | 13 401 | 13 401 | 12 182 | 1 100 |
| Short-term debt | 7 614 | 7 266 | 9 078 | 3 391 | 14 324 | 4 504 | 6 171 | 8 334 | 10 352 | 6 934 | 30 103 | 9 215 | 8 843 | 11 963 | 7 595 | 6 665 | 3 718 |
| Total debt | 7 793 | 9 872 | 15 606 | 5 450 | 16 089 | 5 974 | 7 347 | 9 216 | 10 940 | 7 228 | 30 103 | 25 145 | 24 245 | 25 364 | 20 996 | 18 847 | 4 818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Immunopharma As | Company | 100.0% | 100.0% | 2024 |
Investinor Direkte As | Company | 38.7% | 38.7% | 2023 |
Stiftelsen Industrifonden | Company | 32.6% | 32.6% | 2023 |
| Individual | 28.6% | 28.6% | 2022 | |
Jolly Harvest Inc | Company | 8.7% | 8.7% | 2023 |
Bjørn Bergvall As | Company | 5.4% | 5.4% | 2023 |
Jsl As | Company | 2.2% | 2.2% | 2023 |
Mittas As | Company | 2.1% | 2.1% | 2023 |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Olsson | Chief Executive Officer | 0 companies |
| Geir Harstad | Chief Executive Officer | 0 companies |
| Jonas Jendi | Chairman | 0 companies |
| Benedicte Heidenreich Fossum | Chairman | 0 companies |
| Roar Arnstad | Board of Directors | 0 companies |
| Per Ivar Lund | Chairman | 0 companies |
| Iacob Mathiesen | Board of Directors | 0 companies |
| Knut Christian Espeseth | Chairman | 0 companies |
| Karin Judith Meyer | Board of Directors | 0 companies |
| Kjetil Ramsøy | Chairman | 0 companies |
| Ronny Vikdal | Board of Directors | 0 companies |